[AAX] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[AAX] AIRASIA X BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 71.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AAX's Result
AAX's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,627,904 1,026,413 535,277 1,967,427 1,428,466 941,912 54.80%
PBT -42,589 -23,645 34,765 38,005 13,073 -35,955 14.48%
Tax 86,925 41,539 15,432 -4,155 6,677 6,851 660.78%
NP 44,336 17,894 50,197 33,850 19,750 -29,104 -
-
NP to SH 44,336 17,894 50,197 33,850 19,750 -29,104 -
-
Tax Rate - - -44.39% 10.93% -51.07% - -
Total Cost 1,583,568 1,008,519 485,080 1,933,577 1,408,716 971,016 47.79%
-
Net Worth 168,476 88,134 0 581,047 0 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 168,476 88,134 0 581,047 0 0 -
NOSH 295,573 267,074 267,005 266,535 266,891 267,009 8.45%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.72% 1.74% 9.38% 1.72% 1.38% -3.09% -
ROE 26.32% 20.30% 0.00% 5.83% 0.00% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 550.76 384.32 200.47 738.15 535.22 352.76 42.73%
EPS 15.00 6.70 18.80 12.70 7.40 -10.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.33 0.00 2.18 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 265,962
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 364.13 229.59 119.73 440.07 319.52 210.68 54.80%
EPS 9.92 4.00 11.23 7.57 4.42 -6.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3768 0.1971 0.00 1.2997 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 30/09/13 - - - - - -
Price 1.11 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.20 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.40 0.00 0.00 0.00 0.00 0.00 -
EY 13.51 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/11/13 20/08/13 - - - - -
Price 1.04 1.19 0.00 0.00 0.00 0.00 -
P/RPS 0.19 0.31 0.00 0.00 0.00 0.00 -
P/EPS 6.93 17.76 0.00 0.00 0.00 0.00 -
EY 14.42 5.63 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 3.61 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment